Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 377.6 329.1 591.4 563.4 1,932 2,647 -
Change - -12.83% 79.66% -4.73% 243% 36.98% -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 2,647 2,647
Change - -2.34% 56.1% -4.63% 215.1% 17.71% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 23.6x 22.6x
PBR - 1.39x 2.25x 2.18x 14.1x - -
PEG - -0.3x 0.8x 0.8x -0x 0x 5.19x
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 2.56x 2.34x
EV / Revenue 0x 0x 0x 0x 0x 2.56x 2.34x
EV / EBITDA 0x 0x 0x 0x 0x 13.4x 11.5x
EV / EBIT -0x -0x -0x 0x 0x 17x 14.1x
EV / FCF -0x -0x -0x 0x 0x 36.8x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.72% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.64 2.755
Distribution rate - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 1,032 1,133
EBITDA 1 1.898 4.372 55.58 96.47 134.5 198.2 230.5
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 155.6 187.1
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 126.6 137.4
Net Debt 113.3 150.2 156.9 150.2 316.3 - -
Reference price 2 10.00 8.58 14.52 13.30 45.20 62.33 62.33
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,009 -
Announcement Date 3/2/22 3/2/23 2/28/24 3/4/25 2/24/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.31x - - - 2.65B
36.07x6.64x27.8x0.57% 326B
32.11x3x17.79x1.47% 261B
26.79x1.79x13.25x1.71% 177B
-523.45x1.78x40.68x-.--% 150B
31.53x4.61x19.29x1.08% 150B
31.76x3.48x15.76x1.3% 148B
18.15x1.75x12.5x2.54% 127B
20.25x1.72x14.04x1.84% 92.99B
40.1x9.05x28.08x0.24% 88.12B
Average -26.34x 3.76x 21.02x 1.2% 152.29B
Weighted average by Cap. -24.04x 3.89x 21.54x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Astronics Corporation

Historical PBR trend

Valuation ratios - PBR - Astronics Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Astronics Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Astronics Corporation

  1. Stock Market
  2. Stocks
  3. ATRO Stock
  4. Valuation Astronics Corporation